United Drilling Tools Ltd
NSE:UNIDT
Intrinsic Value
The intrinsic value of one UNIDT stock under the Base Case scenario is 282.49 INR. Compared to the current market price of 189.84 INR, United Drilling Tools Ltd is Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
United Drilling Tools Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
United Drilling Tools Ltd
Balance Sheet Decomposition
United Drilling Tools Ltd
Current Assets | 2B |
Cash & Short-Term Investments | 37.1m |
Receivables | 418m |
Other Current Assets | 1.6B |
Non-Current Assets | 862m |
Long-Term Investments | 74m |
PP&E | 391m |
Intangibles | 284m |
Other Non-Current Assets | 113m |
Free Cash Flow Analysis
United Drilling Tools Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
United Drilling Tools Ltd
Revenue
|
1.8B
INR
|
Cost of Revenue
|
-1.2B
INR
|
Gross Profit
|
687.8m
INR
|
Operating Expenses
|
-425.8m
INR
|
Operating Income
|
262m
INR
|
Other Expenses
|
-120m
INR
|
Net Income
|
142m
INR
|
UNIDT Profitability Score
Profitability Due Diligence
United Drilling Tools Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
United Drilling Tools Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
UNIDT Solvency Score
Solvency Due Diligence
United Drilling Tools Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Score
United Drilling Tools Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UNIDT Price Targets Summary
United Drilling Tools Ltd
Dividends
Current shareholder yield for UNIDT is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one UNIDT stock under the Base Case scenario is 282.49 INR.
Compared to the current market price of 189.84 INR, United Drilling Tools Ltd is Undervalued by 33%.